The WACC of Century Casinos Inc (CNTY) is 13.2%.
| Range | Selected | |
| Cost of equity | 24.60% - 56.00% | 40.30% |
| Tax rate | 22.30% - 22.60% | 22.45% |
| Cost of debt | 10.60% - 20.90% | 15.75% |
| WACC | 8.9% - 17.6% | 13.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 4.5 | 9.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 24.60% | 56.00% |
| Tax rate | 22.30% | 22.60% |
| Debt/Equity ratio | 26.51 | 26.51 |
| Cost of debt | 10.60% | 20.90% |
| After-tax WACC | 8.9% | 17.6% |
| Selected WACC | 13.2% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for CNTY:
cost_of_equity (40.30%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (4.5) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.